Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.23% first-year return on $202k initial cash invested.
-13.23%
Cash On Cash
3.22%
Cap Rate
0.53
DSCR
$4,132
Rent
-$2,227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,132 income − $6,359 expenses = $2,227 out of pocket
Investment Breakdown
|
Purchase Price
$876k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,763
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,132
Total Expenses
$6,359
Mortgage P&I
107%
$4,414
Property Taxes
5%
$216
Home Insurance
8%
$324
HOA
0%
$0
Property Management
12%
$496
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$455